Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $71,592 initial cash invested.
3.47%
Cash On Cash
7.54%
Cap Rate
1.25
DSCR
$2,798
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,591 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,591
Mortgage P&I
46%
$1,284
Property Taxes
8%
$225
Home Insurance
3%
$91
HOA
1%
$39
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308